| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 466.17M | 336.65M | 394.81M | 201.20M | 25.60M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 66.90M | |
| Receivables | | | 81.00M | 98.00M | 64.00M | 27.60M | 5.90M | |
| Inventories | | | 45.00M | 47.00M | 44.00M | 20.60M | 14.90M | |
| Other Current Assets | | | 22.00M | 16.00M | 8.03M | 2.90M | 5.50M | |
| Total Current Assets | | | 613.00M | 497.00M | 511.00M | 252.30M | 118.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 319.00M | 292.00M | 180.00M | 24.40M | 15.70M | |
| Goodwill | | | 12.00M | 12.00M | 12.00M | N/A | N/A | |
| Intangibles | | | 2.00M | 2.15M | 2.35M | N/A | N/A | |
| Other Non-Current Assets | | | 230.00K | 210.00K | 60.00K | 500.00K | 500.00K | |
| Total Non-Current Assets | | | 333.00M | 307.00M | 195.00M | 24.80M | 16.20M | |
| |
| TOTAL ASSETS | | | 946.00M | 804.00M | 706.00M | 277.10M | 134.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.00M | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 59.00M | 48.00M | 40.00M | 20.10M | 16.30M | |
| Accounts Payable | | | 12.00M | 10.00M | 13.00M | 3.30M | 6.70M | |
| Other Current Liabilities | | | 3.31M | 1.74M | 1.96M | 200.00K | 300.00K | |
| Total Current Liabilities | | | 80.00M | 60.00M | 55.00M | 23.70M | 23.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 507.00M | 509.00M | 506.00M | 58.70M | 35.20M | |
| Other Non-Current Liabilities | | | 4.43M | 6.25M | 7.71M | 7.40M | 8.60M | |
| Total Non-Current Liabilities | | | 511.00M | 515.00M | 514.00M | 66.10M | 43.80M | |
| |
| TOTAL LIABILITIES | | | 591.00M | 575.00M | 569.00M | 89.80M | 67.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -383.00M | -468.00M | -504.00M | -478.70M | -442.40M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 738.00M | 697.00M | 641.00M | 666.30M | 510.50M | |
| Other Shareholders' Equity | | | 100.00K | -360.00K | -200.00K | -200.00K | -200.00K | |
| Shares Outstanding | | | 34.00M | 34.00M | 33.00M | 32.10M | 27.80M | |
| Tangible Book Value per Share | | | 10.03 | 6.32 | 3.72 | 5.84 | 2.44 | |
| Total Shareholders' Equity | | | 355.00M | 229.00M | 137.00M | 187.40M | 67.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 946.00M | 804.00M | 706.00M | 277.10M | 134.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.43 | 2.22 | 3.69 | 0.31 | 0.52 | |
| Current Ratio | | | 7.66 | 8.28 | 9.29 | 10.65 | 5.12 | |
| Return On Assets (ROA) | | | 9.71% | 4.35% | -3.54% | -13.07% | -32.78% | |
| Return On Equity (ROE) | | | 25.88% | 15.28% | -18.25% | -19.33% | -65.13% | |
| Return On Invested Capital (ROIC) | | | 8.28% | 3.73% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.94% | 6.81% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 18.59% | 7.06% | N/A | N/A | N/A | |